Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 1.03% first-year return on $65,481 initial cash invested.
1.03%
Cash On Cash
7.1%
Cap Rate
1.12
DSCR
$2,151
Rent
$56
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,151 income − $2,095 expenses = $56 cash flow
Investment Breakdown
|
Purchase Price
$226k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$65,481
Downpayment
20%
$45,220
Closing costs
1%
$2,261
Rehab
0%
$0
Furnishing
8%
$18,000
Cashflow
Total Income
$2,151
Total Expenses
$2,095
Mortgage P&I
56%
$1,196
Property Taxes
4%
$85
Home Insurance
4%
$82
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$65
Maintenance
4%
$86
Other
11%
$237